[ARMADA] QoQ Quarter Result on 31-Dec-2021 [#4]

Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -23.08%
YoY- -18.14%
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 653,073 618,431 529,007 513,054 545,703 615,556 562,703 10.42%
PBT 138,408 186,831 191,688 139,791 165,377 113,652 183,964 -17.26%
Tax 776 558 -5,408 -27,129 -3,856 10,244 -24,365 -
NP 139,184 187,389 186,280 112,662 161,521 123,896 159,599 -8.71%
-
NP to SH 149,723 186,250 185,757 118,001 153,414 139,857 162,794 -5.42%
-
Tax Rate -0.56% -0.30% 2.82% 19.41% 2.33% -9.01% 13.24% -
Total Cost 513,889 431,042 342,727 400,392 384,182 491,660 403,104 17.55%
-
Net Worth 5,144,072 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 3,413,819 31.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,144,072 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 3,413,819 31.40%
NOSH 5,918,047 5,918,047 5,907,044 5,907,044 5,907,044 5,894,767 5,885,895 0.36%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 21.31% 30.30% 35.21% 21.96% 29.60% 20.13% 28.36% -
ROE 2.91% 3.99% 4.37% 3.03% 4.07% 3.96% 4.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.05 10.47 8.96 8.70 9.26 10.45 9.56 10.12%
EPS 2.53 3.15 3.14 2.00 2.60 2.38 2.77 -5.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.79 0.72 0.66 0.64 0.60 0.58 31.00%
Adjusted Per Share Value based on latest NOSH - 5,907,044
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 11.02 10.43 8.92 8.65 9.21 10.38 9.49 10.46%
EPS 2.53 3.14 3.13 1.99 2.59 2.36 2.75 -5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8678 0.7875 0.7175 0.6567 0.6364 0.596 0.5759 31.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.385 0.385 0.41 0.47 0.46 0.45 0.42 -
P/RPS 3.49 3.68 4.58 5.40 4.97 4.30 4.39 -14.17%
P/EPS 15.20 12.22 13.04 23.49 17.68 18.95 15.19 0.04%
EY 6.58 8.19 7.67 4.26 5.66 5.28 6.59 -0.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.57 0.71 0.72 0.75 0.72 -27.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 26/08/22 25/05/22 25/02/22 19/11/21 27/08/21 25/05/21 -
Price 0.44 0.405 0.44 0.50 0.49 0.445 0.455 -
P/RPS 3.98 3.87 4.91 5.75 5.29 4.26 4.76 -11.23%
P/EPS 17.38 12.85 13.99 24.99 18.83 18.74 16.45 3.73%
EY 5.76 7.78 7.15 4.00 5.31 5.34 6.08 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.61 0.76 0.77 0.74 0.78 -24.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment